The Discounted Cash Flow (DCF) valuation of Warrior Met Coal Inc (HCC) is 39.64 USD. With the latest stock price at 93.92 USD, the upside of Warrior Met Coal Inc based on DCF is -57.8%.
Based on the latest price of 93.92 USD and our DCF valuation, Warrior Met Coal Inc (HCC) is a sell. selling HCC stocks now will result in a potential gain of 57.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.7% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 27.35 - 73.30 | 39.64 |
| Upside | -70.9% - -22.0% | -57.8% |